USD 3.9
(0.0%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|
Operating Cash Flow | 3.71 Million | -3.59 Million | 4.89 Million | 1.29 Million | - |
Net Income | -3.88 Million | -6.86 Million | -1.18 Million | -688 Thousand | - |
Depreciation & Amortization | 2.25 Million | 2.4 Million | 2.59 Million | 2.89 Million | - |
Deferred income taxes | - | - | - | - | - |
Stock-based compensation | 357 Thousand | 233 Thousand | 481 Thousand | 49 Thousand | - |
Change in working capital | 3.58 Million | -7.37 Million | 5.55 Million | -130 Thousand | - |
Other non-cash items | 257 Thousand | 1.21 Million | -2.58 Million | -599 Thousand | - |
Investing Cash Flow | -958 Thousand | -281 Thousand | -123 Thousand | -450 Thousand | - |
Investments in PPE | -958 Thousand | -281 Thousand | -123 Thousand | -450 Thousand | - |
Acquisitions | - | - | - | - | - |
Investment purchases | - | - | - | - | - |
Sales/Maturities of investments | - | - | - | - | - |
Other Investing Activities | - | - | - | - | 1.19 Million |
Financing Cash Flow | -2.47 Million | -2.06 Million | -2.41 Million | -1.39 Million | - |
Debt repayment | -2.46 Million | -1.72 Million | -2.38 Million | -1.39 Million | - |
Dividends payments | - | - | - | - | - |
Common Stock Repurchased | - | -46 Thousand | -7000.00 | - | - |
Common Stock Issuance | - | - | - | - | - |
Other Financing Activities | -17 Thousand | -296 Thousand | -21 Thousand | - | -1.25 Million |
Accounts receivables | 3.54 Million | -6.67 Million | 790 Thousand | -1.08 Million | - |
Accounts payables | -1.77 Million | -393 Thousand | 3.66 Million | 13 Thousand | - |
Inventory | - | - | - | - | - |
Other working capital | 1.81 Million | - | - | 281 Thousand | - |
Cash at beginning of period | 3.9 Million | 9.84 Million | 7.49 Million | 8.03 Million | - |
Cash at end of period | 4.18 Million | 3.9 Million | 9.84 Million | 7.49 Million | - |
Capital Expenditure | -958 Thousand | -281 Thousand | -123 Thousand | -450 Thousand | - |
Effect of forex changes on cash | - | - | - | - | - |
Net cash flow / Change in cash | 275 Thousand | -5.93 Million | 2.35 Million | -546 Thousand | - |
Free Cash Flow | 2.75 Million | -3.87 Million | 4.77 Million | 845 Thousand | - |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | -706 Thousand | -962 Thousand | -238 Thousand | -3.88 Million | -974 Thousand | -684 Thousand |
Depreciation & Amortization | 514 Thousand | 511 Thousand | 517 Thousand | 2.25 Million | 526 Thousand | 702 Thousand |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | 23 Thousand | 43 Thousand | 36 Thousand | 357 Thousand | 85 Thousand | 155 Thousand |
Change in working capital | 1.02 Million | 840 Thousand | -1.46 Million | 3.58 Million | 689 Thousand | 412 Thousand |
Other non-cash items | -383 Thousand | 137 Thousand | 517 Thousand | 257 Thousand | -50 Thousand | -251 Thousand |
Investing Cash Flow | -340 Thousand | -55 Thousand | -42 Thousand | -958 Thousand | -62 Thousand | -852 Thousand |
Investments in PPE | -340 Thousand | -55 Thousand | -42 Thousand | -958 Thousand | -62 Thousand | -852 Thousand |
Acquisitions | - | - | - | - | - | - |
Investment purchases | - | - | - | - | - | - |
Sales/Maturities of investments | - | - | - | - | - | - |
Other Investing Activities | - | - | - | - | - | - |
Financing Cash Flow | -566 Thousand | -751 Thousand | -661 Thousand | -2.47 Million | -673 Thousand | -460 Thousand |
Debt repayment | -549 Thousand | -751 Thousand | -661 Thousand | -2.46 Million | -673 Thousand | -443 Thousand |
Dividends payments | - | - | - | - | - | - |
Common Stock Repurchased | - | - | - | - | - | - |
Common Stock Issuance | - | - | - | - | - | - |
Other Financing Activities | -17 Thousand | - | - | -17 Thousand | - | - |
Accounts receivables | 45 Thousand | -168 Thousand | -508 Thousand | 3.54 Million | 541 Thousand | 155 Thousand |
Accounts payables | 590 Thousand | 793 Thousand | - | -1.77 Million | - | -353 Thousand |
Inventory | - | - | - | - | - | - |
Other working capital | 385 Thousand | - | - | - | - | - |
Cash at beginning of period | 3.97 Million | 4.18 Million | 4.63 Million | 3.9 Million | 4.86 Million | 5.81 Million |
Cash at end of period | 3.57 Million | 3.97 Million | 4.18 Million | 4.18 Million | 4.63 Million | 4.86 Million |
Capital Expenditure | -340 Thousand | -55 Thousand | -42 Thousand | -958 Thousand | -62 Thousand | -852 Thousand |
Effect of forex changes on cash | - | - | - | - | - | - |
Net cash flow / Change in cash | -401 Thousand | -209 Thousand | -451 Thousand | 275 Thousand | -230 Thousand | -954 Thousand |
Free Cash Flow | 165 Thousand | 542 Thousand | 210 Thousand | 2.75 Million | 443 Thousand | -494 Thousand |
600425
GTV
214370
049070
SGN
KABE-B